Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Woodway at 7916 Old McGregor Rd, Woodway, TX, 76712 generates $3,396/mo in rent and, after a $2,122/mo payment, leaves $313/mo in cash flow. Total monthly income is $3,396/mo, and annual cash flow is $3,757/yr on $143,705 invested. Return on cash invested sits at 22.52% in year one, and rental yield is 9.4% on a $433,500 entry. Equity gained on principal adds $2,797/yr, while 5% annual appreciation builds toward $119,768 over five years. Five-year ROI reaches 118.1% and total cumulative return in cash sums $169,713. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,396/mo property income rather than buyer’s personal income.
Single Family
Built in 1992
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76712, Woodway, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,159 (100%) |
| Owner Occupied HU | 7,758 (63.8%) |
| Renter Occupied HU | 3,664 (30.1%) |
| Vacant Housing Units | 737 ( 6.1%) |
| Median Home Value | $345,561 |
| Average Home Value | $391,016 |
Residential
12,041
Single Family
10,323
Multi-Family
1,718
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2025-07-16 | Listed for sale | $433,500 |
| 2016-08-18 | Listing removed | $285,000 |
| 2016-08-11 | Price change | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-17 | $3177.21 | -37.48% | $393,000 | -3.61% |
| 2023-07-17 | $5081.81 | -0.73% | $407,699 | 10.00% |
| 2022-07-17 | $5118.95 | -2.36% | $370,635 | 10.00% |
Listed by: Kyla Dieterich • Kelly, Realtors
Mls Name: NTREIS
Mls ID: #21003027
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
